Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.89% first-year return on $86,250 initial cash invested.
-2.89%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$3,214
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$3,422
Mortgage P&I
49%
$1,589
Property Taxes
18%
$581
Home Insurance
4%
$114
HOA
1%
$44
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354